Flat
KT8
2 beds
1 bath
Upper Farm Road, West Molesey KT8
South East, England · KT8
View property listing
Initial Investment
£89,965First YearProfit From Rental Income
£30,582
↗ 34%After 5 Years
Change In Property Value
£41,138
↗ 14%After 5 Years
Return On Investment
80%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £15,752 | £15,832 | £15,932 | £16,034 | £16,149 | £79,697 |
| Profit Before Tax | £6,748 | £7,006 | £7,477 | £7,960 | £8,565 | £37,756 |
| Profit After Tax | £5,466 | £5,675 | £6,056 | £6,447 | £6,938 | £30,582 |
| Change In Property Value | £2,899 | £2,928 | £8,872 | £12,184 | £14,255 | £41,138 |
| Net Return | £8,365 | £8,603 | £14,928 | £18,631 | £21,193 | £71,720 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change